Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.87% first-year return on $37,800 initial cash invested.
5.87%
Cash On Cash
8.16%
Cap Rate
1.29
DSCR
$1,809
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,809 income − $1,624 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,809
Total Expenses
$1,624
Mortgage P&I
52%
$949
Property Taxes
8%
$142
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0